Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.91% first-year return on $89,250 initial cash invested.
3.91%
Cash On Cash
7.59%
Cap Rate
1.22
DSCR
$3,924
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,924 income − $3,633 expenses = $291 cash flow
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,924
Total Expenses
$3,633
Mortgage P&I
56%
$2,200
Property Taxes
8%
$308
Home Insurance
3%
$106
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
526 Carl St, # 601-5, Gastonia, NC 28054 | $959 | 1 | 1 | 625 | 0.2 mi |
526 Carl St, # 601-3, Gastonia, NC 28054 | $999 | 1 | 1 | 625 | 0.2 mi |
526 Carl St, # 1510-11, Gastonia, NC 28054 | $1,099 | 1 | 1 | 625 | 0.2 mi |
526 Carl St, # 1550-4, Gastonia, NC 28054 | $1,225 | 2 | 2 | 1025 | 0.2 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality